614.6
Revenue₩B
2,061
2,154
2,220
2,316
2,444
2,615
2,716
2,820
2,927
3,131
673.3
5.08%
4.62%
83
24.54
Revenue growth%
30.18
31.50
32.41
34.14
36.87
35.61
36.66
37.96
37.05
37.87
3.27
37.05
36.14
50
20.09
Gross margin%
18.89
19.75
19.45
18.52
15.56
17.06
14.96
17.58
17.32
16.77
4.09
17.06
17.45
11
21.16
Operating margin%
33.45
33.01
30.57
32.38
33.71
35.16
37.77
39.82
37.23
37.76
27.41
37.76
34.43
60
15.94
Net margin%
3.19
1.48
0.40
3.09
2.14
5.06
6.17
6.76
7.80
9.96
29.30
6.76
4.12
30
7.902
P/E ratio (avg)x
23.46
21.76
21.58
20.85
19.69
20.92
20.30
18.95
16.59
14.48
14.91
18.95
20.57
46
14.27
EV/EBITx
45.67
46.20
42.22
38.53
35.03
39.40
41.08
44.52
45.19
44.47
31.08
44.47
43.34
61
5.60
FCF yield (avg)%
33.98
30.99
28.64
28.64
28.41
27.20
24.76
24.52
23.42
24.96
10.27
24.76
27.80
82
18.63
FCF margin%
11.42
9.63
10.26
8.45
11.26
9.75
11.47
9.26
10.16
11.42
2.31
10.16
10.21
79
1.126
FCF / Net incomex
0.810
0.940
1.002
1.110
1.207
1.348
1.577
1.667
1.675
1.689
0.298
1.667
1.278
84
13.11
ROIC%
9.97
12.94
11.67
11.04
8.05
9.94
12.59
13.77
14.60
16.50
22.06
13.77
12.13
31
3.37
Return on equity%
28.25
29.24
29.38
29.83
30.31
31.42
32.74
35.44
33.55
32.63
10.51
32.74
30.86
57
22.69
Return on assets%
24.97
24.29
22.69
25.32
27.19
27.87
29.84
31.19
32.02
33.17
22.51
31.19
27.53
76
2,929
EPS₩
631.75
647.04
751.28
735.06
726.67
693.32
680.66
706.29
703.14
714.06
3,100
(0.35%)
1.43%
—
14.51
EPS growth%
21.41
22.00
21.72
20.05
17.44
17.60
19.00
16.84
14.46
15.48
5.54
16.84
18.30
29
3,072
Bookvalue per sh₩
2,125
2,018
2,010
1,939
1,930
1,749
1,598
1,693
1,804
1,712
3,117
(2.37%)
(2.14%)
—
1,900
FCF per share₩
3,578
4,001
4,389
4,079
4,493
5,152
5,005
4,835
4,993
5,407
972.44
3.77%
4.40%
—
898.82
Dividend per sh₩
1,787
1,692
1,573
1,363
1,219
1,098
1,089
1,040
1,123
1,206
1,313
(0.22%)
(3.00%)
—
28.83
Div yield (avg)%
14.65
13.79
11.01
12.70
11.94
13.75
16.68
18.96
21.07
22.75
10.14
18.96
14.22
83
3.67
Payout ratio%
20.78
19.50
22.37
20.70
21.83
23.98
23.69
23.58
25.59
26.52
10.66
23.98
22.97
7
413.5
Shares (diluted)M
644.5
698.0
696.9
767.5
746.2
689.6
685.0
765.9
864.5
830.5
419.1
2.16%
3.78%
20
25.89
Buyback yield%
13.30
13.80
16.73
15.43
18.28
19.95
19.56
16.66
17.81
16.40
13.83
17.81
16.70
73
1.739
D/E ratiox
1.711
1.880
1.779
1.964
1.766
1.655
1.832
1.985
2.076
1.918
1.177
1.918
1.856
15
1,399
Enterprise value₩B
82.89
71.40
77.20
72.95
71.31
75.78
73.97
66.81
65.81
69.27
2,447
(0.58%)
(1.27%)
94
1,649
LT debt₩B
2,416
2,686
2,876
3,360
3,908
4,291
4,770
4,449
4,555
4,251
1,243
1.69%
5.99%
94
Revenue
₩3.131T
4.62%
1.00×
Cost of revenue
₩1.663T
4.38%
0.98×
Operating expenses
₩783.5B
4.85%
1.02×
Property and equipment
19.46%
Cash and investments
14.92%